看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.9x - 2.1x | 2.0x |
| Historical Pb Multiple | 1.7x - 1.8x | 1.8x |
| Fair Value | €14.87 - €16.43 | €15.65 |
| Upside | 6.3% - 17.5% | 11.9% |
| Benchmarks | - | Full Ticker |
| SoftBank Group Corp. | 998,400.0% | TSE:9984 |
| Japan Communications Inc. | 942,400.0% | TSE:9424 |
| NTT, Inc. | 943,200.0% | TSE:9432 |
| MTN Group Limited | - | OTCPK:MTNO.F |
| SoftBank Corp. | 943,400.0% | TSE:9434 |
| KDDI Corporation | - | DB:DIP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9984 | 9424 | 9432 | MTNO.F | 9434 | DIP | |||
| TSE:9984 | TSE:9424 | TSE:9432 | OTCPK:MTNO.F | TSE:9434 | DB:DIP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 3.2% | NM- | 1.9% | 1.4% | ||
| 3Y CAGR | NM- | 42.4% | -5.4% | NM- | 0.2% | 0.6% | ||
| Latest Twelve Months | 2936.3% | -5.1% | -16.3% | 201.4% | -0.5% | 6.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 5.8% | 9.5% | 5.5% | 10.2% | 12.7% | ||
| Prior Fiscal Year | -3.7% | 18.4% | 9.6% | 1.8% | 8.0% | 11.1% | ||
| Latest Fiscal Year | 15.7% | 9.2% | 7.3% | -5.1% | 7.9% | 11.6% | ||
| Latest Twelve Months | 23.5% | 9.1% | 7.2% | 3.6% | 7.5% | 11.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.1% | 23.4% | 12.6% | 8.3% | 29.6% | 13.4% | ||
| Prior Fiscal Year | -2.5% | 62.3% | 13.9% | 3.2% | 21.2% | 12.3% | ||
| Latest Twelve Months | 14.9% | 22.7% | 10.2% | 5.8% | 19.8% | 13.0% | ||
| Next Fiscal Year | 1.3% | 29.9% | 8.8% | 17.2% | 19.9% | 14.4% | ||
| Two Fiscal Years Forward | 1.3% | 26.0% | 10.3% | 20.1% | 20.1% | 14.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.6x | 2.5x | 1.0x | 1.2x | 1.6x | 1.6x | ||
| Price / LTM EPS | 15.1x | 27.5x | 13.3x | 33.5x | 21.5x | 13.7x | ||
| Price / Book | 2.3x | 6.2x | 1.4x | 1.7x | 4.0x | 1.8x | ||
| Price / Fwd Book | 2.3x | 4.8x | 1.2x | 2.4x | 3.7x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.4x | 2.3x | 6.2x | |||||
| Historical P/B Ratio | 1.7x | 1.8x | 1.8x | |||||
| Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) Book Value | 5,154,612 | 5,154,612 | 5,154,612 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9984 | 9424 | 9432 | MTNO.F | 9434 | DIP | |
| Value of Common Equity | 25,541,019 | 24,718 | 13,089,350 | 339,564 | 10,759,628 | 9,264,677 | |
| (/) Shares Outstanding | 1,424.5 | 165.9 | 82,739.3 | 2,103.6 | 47,630.0 | 3,807.0 | |
| Implied Stock Price | 17,930.00 | 149.00 | 158.20 | 161.42 | 225.90 | 2,433.61 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 17.36 | 1.00 | 174.02 | |
| Implied Stock Price (Trading Cur) | 17,930.00 | 149.00 | 158.20 | 9.30 | 225.90 | 13.99 | |
| Trading Currency | JPY | JPY | JPY | USD | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 17.36 | 1.00 | 174.02 | |